[AMPROP] QoQ Cumulative Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 122,148 75,513 34,400 173,606 124,749 85,110 40,714 107.60% QoQ % 61.76% 119.51% -80.19% 39.16% 46.57% 109.04% - Horiz. % 300.01% 185.47% 84.49% 426.40% 306.40% 209.04% 100.00%
PBT 88,637 82,101 58,521 41,198 34,058 27,169 18,515 183.24% QoQ % 7.96% 40.29% 42.05% 20.96% 25.36% 46.74% - Horiz. % 478.73% 443.43% 316.07% 222.51% 183.95% 146.74% 100.00%
Tax -2,912 -2,295 -1,080 -4,501 -3,000 -1,946 -848 127.10% QoQ % -26.88% -112.50% 76.01% -50.03% -54.16% -129.48% - Horiz. % 343.40% 270.64% 127.36% 530.78% 353.77% 229.48% 100.00%
NP 85,725 79,806 57,441 36,697 31,058 25,223 17,667 185.79% QoQ % 7.42% 38.94% 56.53% 18.16% 23.13% 42.77% - Horiz. % 485.23% 451.72% 325.13% 207.71% 175.80% 142.77% 100.00%
NP to SH 78,749 73,422 56,938 35,500 30,583 24,702 17,668 170.10% QoQ % 7.26% 28.95% 60.39% 16.08% 23.81% 39.81% - Horiz. % 445.72% 415.56% 322.27% 200.93% 173.10% 139.81% 100.00%
Tax Rate 3.29 % 2.80 % 1.85 % 10.93 % 8.81 % 7.16 % 4.58 % -19.74% QoQ % 17.50% 51.35% -83.07% 24.06% 23.04% 56.33% - Horiz. % 71.83% 61.14% 40.39% 238.65% 192.36% 156.33% 100.00%
Total Cost 36,423 -4,293 -23,041 136,909 93,691 59,887 23,047 35.56% QoQ % 948.43% 81.37% -116.83% 46.13% 56.45% 159.85% - Horiz. % 158.04% -18.63% -99.97% 594.04% 406.52% 259.85% 100.00%
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76% QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% - Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 17,632 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.67 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 930,616 953,838 914,548 828,725 937,410 943,802 955,809 -1.76% QoQ % -2.43% 4.30% 10.36% -11.59% -0.68% -1.26% - Horiz. % 97.36% 99.79% 95.68% 86.70% 98.07% 98.74% 100.00%
NOSH 588,997 588,789 590,031 587,748 585,881 582,594 579,278 1.11% QoQ % 0.04% -0.21% 0.39% 0.32% 0.56% 0.57% - Horiz. % 101.68% 101.64% 101.86% 101.46% 101.14% 100.57% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 70.18 % 105.69 % 166.98 % 21.14 % 24.90 % 29.64 % 43.39 % 37.67% QoQ % -33.60% -36.70% 689.88% -15.10% -15.99% -31.69% - Horiz. % 161.74% 243.58% 384.84% 48.72% 57.39% 68.31% 100.00%
ROE 8.46 % 7.70 % 6.23 % 4.28 % 3.26 % 2.62 % 1.85 % 174.75% QoQ % 9.87% 23.60% 45.56% 31.29% 24.43% 41.62% - Horiz. % 457.30% 416.22% 336.76% 231.35% 176.22% 141.62% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.74 12.83 5.83 29.54 21.29 14.61 7.03 105.30% QoQ % 61.65% 120.07% -80.26% 38.75% 45.72% 107.82% - Horiz. % 295.02% 182.50% 82.93% 420.20% 302.84% 207.82% 100.00%
EPS 13.37 12.47 9.65 6.04 5.22 4.24 3.05 167.13% QoQ % 7.22% 29.22% 59.77% 15.71% 23.11% 39.02% - Horiz. % 438.36% 408.85% 316.39% 198.03% 171.15% 139.02% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5800 1.6200 1.5500 1.4100 1.6000 1.6200 1.6500 -2.84% QoQ % -2.47% 4.52% 9.93% -11.88% -1.23% -1.82% - Horiz. % 95.76% 98.18% 93.94% 85.45% 96.97% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.66 10.30 4.69 23.68 17.02 11.61 5.55 107.68% QoQ % 61.75% 119.62% -80.19% 39.13% 46.60% 109.19% - Horiz. % 300.18% 185.59% 84.50% 426.67% 306.67% 209.19% 100.00%
EPS 10.74 10.01 7.77 4.84 4.17 3.37 2.41 170.07% QoQ % 7.29% 28.83% 60.54% 16.07% 23.74% 39.83% - Horiz. % 445.64% 415.35% 322.41% 200.83% 173.03% 139.83% 100.00%
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2694 1.3010 1.2475 1.1304 1.2786 1.2874 1.3037 -1.76% QoQ % -2.43% 4.29% 10.36% -11.59% -0.68% -1.25% - Horiz. % 97.37% 99.79% 95.69% 86.71% 98.07% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8950 0.9150 0.8650 0.8800 0.7500 0.9700 1.2000 -
P/RPS 4.32 7.13 14.84 2.98 3.52 6.64 17.07 -59.89% QoQ % -39.41% -51.95% 397.99% -15.34% -46.99% -61.10% - Horiz. % 25.31% 41.77% 86.94% 17.46% 20.62% 38.90% 100.00%
P/EPS 6.69 7.34 8.96 14.57 14.37 22.88 39.34 -69.21% QoQ % -8.86% -18.08% -38.50% 1.39% -37.19% -41.84% - Horiz. % 17.01% 18.66% 22.78% 37.04% 36.53% 58.16% 100.00%
EY 14.94 13.63 11.16 6.86 6.96 4.37 2.54 224.80% QoQ % 9.61% 22.13% 62.68% -1.44% 59.27% 72.05% - Horiz. % 588.19% 536.61% 439.37% 270.08% 274.02% 172.05% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.56 0.56 0.62 0.47 0.60 0.73 -15.17% QoQ % 1.79% 0.00% -9.68% 31.91% -21.67% -17.81% - Horiz. % 78.08% 76.71% 76.71% 84.93% 64.38% 82.19% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 04/11/15 21/08/15 26/05/15 05/02/15 12/11/14 04/08/14 -
Price 0.8450 0.9100 0.7750 0.9850 0.7950 0.8800 1.2300 -
P/RPS 4.07 7.10 13.29 3.33 3.73 6.02 17.50 -62.08% QoQ % -42.68% -46.58% 299.10% -10.72% -38.04% -65.60% - Horiz. % 23.26% 40.57% 75.94% 19.03% 21.31% 34.40% 100.00%
P/EPS 6.32 7.30 8.03 16.31 15.23 20.75 40.33 -70.84% QoQ % -13.42% -9.09% -50.77% 7.09% -26.60% -48.55% - Horiz. % 15.67% 18.10% 19.91% 40.44% 37.76% 51.45% 100.00%
EY 15.82 13.70 12.45 6.13 6.57 4.82 2.48 242.80% QoQ % 15.47% 10.04% 103.10% -6.70% 36.31% 94.35% - Horiz. % 637.90% 552.42% 502.02% 247.18% 264.92% 194.35% 100.00%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.56 0.50 0.70 0.50 0.54 0.75 -20.61% QoQ % -5.36% 12.00% -28.57% 40.00% -7.41% -28.00% - Horiz. % 70.67% 74.67% 66.67% 93.33% 66.67% 72.00% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AMPROP Q4 31 03 15.pdf 
